The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥14.01Fair value¥195.92Bull¥670.27
FairClose
52-week traded range
52W low ¥149.0052W high ¥404.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
airCloset,Inc. closed at ¥257.00, 31.2% above the consensus fair value of ¥195.92 drawn from 7 valuation models.
Financial DNA score 16/100 — Weak. P/E of 89.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥53.60
-79.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥64.87
-74.8%
√(22.5 × EPS × BVPS)
EPS=2.86, BVPS=65.39 · outside Graham range (P/E 89.9, P/B 3.9) — asset-light, treat as a rough floor
P/E Fair Value
¥57.20
-77.7%
EPS × 20x (sector P/E)
EPS=2.86, Sector P/E=20x
EV/EBITDA
¥670.27
+160.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=664.96M
Book Value (P/B)
¥14.01
-94.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=65.39, ROE=4.5%, g=3%, r=10%
Reverse DCF
¥257.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.6% | Historical: 0%
Margin of Safety
¥43.92
-82.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=58.56, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.